Sign in to fuzzto save your conversations, follow your research and come back anytime.
| Metric (₹ crore) | Q2 FY13 | Q4 FY15 | Q1 FY16 | Q2 FY16 | Q3 FY16 | Q4 FY16 | Q1 FY17 | Q2 FY17 | Q3 FY17 | Q4 FY17 | Q1 FY18 | Q2 FY18 | Q3 FY18 | Q4 FY18 | Q1 FY19 | Q2 FY19 | Q3 FY19 | Q4 FY19 | Q1 FY20 | Q2 FY20 | Q3 FY20 | Q4 FY20 | Q1 FY21 | Q2 FY21 | Q3 FY21 | Q4 FY21 | Q1 FY22 | Q2 FY22 | Q3 FY22 | Q4 FY22 | Q1 FY23 | Q2 FY23 | Q3 FY23 | Q4 FY23 | Q1 FY24 | Q2 FY24 | Q3 FY24 | Q4 FY24 | Q1 FY25 | Q2 FY25 | Q3 FY25 | Q4 FY25 | Q1 FY26 | Q2 FY26 | Q3 FY26 | Q4 FY26 | Q1 FY27 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Sales | 37.91 | 84.43 | 65.87 | 54.15 | 58.04 | 59.99 | 56.08 | 57.7 | 68.83 | 67.87 | 34.9 | 60.04 | 89.11 | 130.18 | 116.57 | 103.39 | 87.17 | 78.11 | 40.26 | 53.75 | 48.19 | 39.79 | 15.87 | 14.81 | 23.73 | 20.46 | 21.22 | 63.2 | 70.09 | 76.57 | 30.43 | 29.43 | 13.04 | 13.3 | 6.85 | 17.94 | 11.98 | 15.21 | 10.17 | 12.18 | 10.74 | 2.52 | 1.79 | 2.21 | 0.82 | 1.14 | 0.32 |
| Expenses | 36.99 | 82.57 | 64.7 | 52.62 | 56.1 | 62.49 | 52.19 | 53 | 63.94 | 68.09 | 30.1 | 52.9 | 76.11 | 113.05 | 104.4 | 94.34 | 78.41 | 66.12 | 31.55 | 43.46 | 34.51 | 39.5 | 17.29 | 14.63 | 14.93 | 19.85 | 16.36 | 50.02 | 55.3 | 67.03 | 25.35 | 25.31 | 10.97 | 14.79 | 13.49 | 30.78 | 31.98 | 18.33 | 19.22 | 21.41 | 25.48 | 4.01 | 6.07 | 12.8 | 21.28 | 34.34 | 6.13 |
| EBITDA | 0.92 | 1.86 | 1.17 | 1.53 | 1.94 | -2.5 | 3.89 | 4.7 | 4.89 | -0.22 | 4.8 | 7.14 | 13 | 17.13 | 12.17 | 9.05 | 8.76 | 11.99 | 8.71 | 10.29 | 13.68 | 0.29 | -1.42 | 0.18 | 8.8 | 0.61 | 4.86 | 13.18 | 14.79 | 9.54 | 5.08 | 4.12 | 2.07 | -1.49 | -6.64 | -12.84 | -20 | -3.12 | -9.05 | -9.23 | -14.74 | -1.49 | -4.28 | -10.59 | -20.46 | -33.2 | -5.81 |
| Depreciation | 0.09 | 0.52 | 0.25 | 0.16 | 0.07 | 0.04 | 0.05 | 0.18 | -0.07 | 0.01 | 0.04 | 0.08 | 0.09 | 0.1 | 0.08 | 0.08 | 0.08 | 0.12 | 0.07 | 0.08 | 0.08 | 0.1 | 0.1 | 0.11 | 0.14 | 0.11 | 0.11 | 0.22 | 0 | 0.09 | 0.1 | 0.1 | 0.1 | 0.12 | 0.11 | 0.11 | 0.11 | 0.11 | 0.1 | 0.1 | 0.1 | 0.15 | 0.1 | 0.1 | 0.1 | 0.09 | 0.08 |
| EBIT | 0.83 | 1.34 | 0.92 | 1.37 | 1.87 | -2.54 | 3.84 | 4.52 | 4.96 | -0.23 | 4.76 | 7.06 | 12.91 | 17.03 | 12.09 | 8.97 | 8.68 | 11.87 | 8.64 | 10.21 | 13.6 | 0.19 | -1.52 | 0.07 | 8.66 | 0.5 | 4.75 | 12.96 | 14.79 | 9.45 | 4.98 | 4.02 | 1.97 | -1.61 | -6.75 | -12.95 | -20.11 | -3.23 | -9.15 | -9.33 | -14.84 | -1.64 | -4.38 | -10.69 | -20.56 | -33.29 | -5.89 |
| Interest | 0.22 | 1.76 | 0.95 | 0.68 | 0.68 | 0.22 | 0.55 | 0.55 | 0.05 | 0.31 | 0.24 | 0.41 | 0.19 | 0.87 | 0.46 | 0.4 | 1.11 | 1.79 | 0.97 | 0.71 | 0.98 | 0.43 | 1.14 | -0.36 | 2.64 | 1.26 | 1.29 | 1.51 | 1.42 | 2.03 | 2.23 | 2.32 | 1.53 | 3.45 | 1.62 | 1.68 | 1.71 | 0.96 | 1.52 | 1.63 | 1.56 | 1.58 | 1.63 | 1.88 | 1.95 | 2.04 | 1.98 |
| Profit Before Tax | 0.61 | -0.42 | -0.03 | 0.69 | 1.19 | -2.76 | 3.29 | 3.97 | 4.91 | -0.54 | 4.52 | 6.65 | 12.72 | 16.16 | 11.63 | 8.57 | 7.57 | 10.08 | 7.67 | 9.5 | 12.62 | -0.24 | -2.66 | 0.43 | 6.02 | -0.76 | 3.46 | 11.45 | 13.37 | 7.42 | 2.75 | 1.7 | 0.44 | -5.06 | -8.37 | -14.63 | -21.82 | -4.19 | -10.67 | -10.96 | -16.4 | -3.22 | -6.01 | -12.57 | -22.51 | -35.33 | -7.87 |
| Net Profit | 0.76 | 0.01 | 0.32 | 0.62 | 2.09 | -1.4 | 4.55 | 2.9 | 4.83 | 1.25 | 4.33 | 7 | 8.61 | 14.63 | 13.2 | 9.51 | 3.01 | -19.91 | 6.25 | 8.94 | 9.68 | -12.66 | -2.48 | 0.38 | 4.37 | -1.76 | 2.9 | 9.73 | 11.37 | 3.56 | 2.17 | 1.2 | 0.38 | -1.74 | -8.34 | -16.16 | -29.78 | 5.95 | -10.63 | -20.62 | -8.29 | -7.72 | -14.1 | -9.65 | -16.75 | -31.15 | -6.46 |
| EPS | 0.13 | 0 | 0.03 | 0.05 | 0.21 | -0.11 | 0.44 | 0.24 | 0.69 | 0.1 | 0.39 | 0.68 | 0.38 | 1.36 | 1.06 | 0.83 | 0.25 | -1.94 | 0.49 | 0.74 | 0.78 | -1.05 | -0.2 | 0.03 | 0.36 | -0.25 | 0.24 | 0.8 | 0.94 | 0.03 | 0.19 | 0.11 | 0.03 | -0.02 | -0.75 | -1.44 | -2.66 | 0.53 | -0.97 | -1.84 | -0.74 | -0.69 | -1.26 | -0.86 | -1.5 | -2.78 | -0.58 |
| Metric (₹ crore) | FY15 | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | -5.56 | 12.69 | 2.83 | -29.74 | -19.55 | -10 | -5.44 | -17.36 | -1.99 | 2.37 | 4.21 |
| Investing Cash Flow | -0.24 | 1.26 | -3.17 | -17.19 | 18.59 | -51.87 | -9.05 | -0.16 | -0.55 | 2.6 | 0.92 |
| Financing Cash Flow | 68.57 | -9.11 | -0.72 | 51.41 | 0.02 | 1.28 | -6.39 | 3.59 | 2.06 | -3.37 | -5.71 |
| Net Cash Flow | 62.77 | 4.84 | -1.06 | 4.48 | -0.94 | -60.59 | -20.88 | -13.93 | -0.48 | 1.6 | -0.58 |
| Metric (₹ crore) | FY15 | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Equity / Shareholders' Funds | 138.91 | 148.92 | 175.66 | 260.38 | 274.41 | 300.87 | 298.41 | 255.78 | 258.3 | 209.96 | 162.71 |
| Total Liabilities | 92.36 | 32.33 | 156.46 | 103.01 | 191.18 | 147.39 | 85.5 | 169.25 | 140.87 | 142.36 | 95.64 |
| Total Assets | 231.26 | 181.24 | 332.12 | 363.39 | 465.59 | 448.26 | 383.91 | 425.03 | 399.16 | 352.33 | 258.35 |